Detached BR3 5 beds 2 baths

Southend Road, Beckenham BR3

London, England · BR3

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£113,695

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£73,752	£74,858	£75,981	£77,881	£79,828	£382,300
Total Expenses	£48,094	£48,217	£48,340	£48,540	£48,745	£241,936
Profit Before Tax	£25,658	£26,641	£27,642	£29,341	£31,082	£140,364
Profit After Tax	£20,783	£21,579	£22,390	£23,766	£25,177	£113,695
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£20,796	£46,580	£67,015	£83,150	£66,547	£284,087
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	15%	19%	15%	64%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change